Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart

Page created by Evelyn Wang
 
CONTINUE READING
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
Interim Results
 Presentation
    FOR THE 26 WEEKS
     ENDED JUNE 2019
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
01
 FINANCIAL
  REVIEW
    02
OPERATIONAL
  REVIEW
    03
 ADDITIONAL
INFORMATION
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
01
Financial
 review
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
Income Statement
                                                                     June 2019 like-on-like

Condensed Consolidated Income Statement
                                                                                  26 WEEKS                    2626WEEKS
                                                                                                                   WEEKS      2626WEEKS
                                                                                                                                   WEEKS
                                                                                 JUNE 2019        IFRS 16    JUNE
                                                                                                               JUNE2019
                                                                                                                    2019     JUNE
                                                                                                                               JUNE2018
                                                                                                                                    2018   ADJUSTED
Rm                                                                               (REVIEWED)   ADJUSTMENT     (ADJUSTED)
                                                                                                               (ADJUSTED)    (REVIEWED)
                                                                                                                              (REVIEWED)   % CHANGE

Revenue                                                                          43,909.4              -     43,909.4
                                                                                                              43,909.4       41,688.4
                                                                                                                              41,688.4         5.3    • Depreciation
Sales                                                                            43,832.4              -     43,832.4
                                                                                                              43,832.4       41,558.4
                                                                                                                              41,558.4         5.5
                                                                                                                                                         increased due to
Cost of sales                                                                   (35,403.5)             -    (35,403.5)
                                                                                                             (35,403.5)     (33,416.3)
                                                                                                                             (33,416.3)       (5.9)
Gross profit                                                                      8,428.9              -      8,428.9
                                                                                                               8,428.9        8,142.1
                                                                                                                               8,142.1         3.5
                                                                                                                                                         right-of-use (ROU)
Other income                                                                         76.6              -         76.6
                                                                                                                  76.6          127.9
                                                                                                                                 127.9       (40.1)      assets
Depreciation and amortisation                                                    (1,548.4)        890.5        (657.9)
                                                                                                                (657.9)        (546.7)
                                                                                                                                (546.7)      (20.3)
Employment costs                                                                 (3,967.4)             -     (3,967.4)
                                                                                                              (3,967.4)      (3,653.8)
                                                                                                                              (3,653.8)       (8.6)   • Occupancy costs
Occupancy costs                                                                    (644.6)     (1,210.8)     (1,855.4)
                                                                                                              (1,855.4)      (1,706.6)
                                                                                                                              (1,706.6)       (8.7)      decreased
Other operating costs                                                            (2,026.2)             -     (2,026.2)
                                                                                                              (2,026.2)      (1,698.5)
                                                                                                                              (1,698.5)      (19.3)
Trading profit before interest and taxation                                         318.9       (320.3)          (1.4)
                                                                                                                  (1.4)         664.4
                                                                                                                                 664.4     (100.2)    • Finance costs
Restructuring costs
Impairment of assets
                                                                                         -
                                                                                    (46.9)
                                                                                                       -
                                                                                                       -        (46.9)
                                                                                                                      --
                                                                                                                 (46.9)
                                                                                                                               (110.3)
                                                                                                                                (110.3)
                                                                                                                                 (8.5)
                                                                                                                                  (8.5)
                                                                                                                                             100.0
                                                                                                                                           (451.8)
                                                                                                                                                         increased due to the
Insurance proceeds on items in PP&E                                                   0.4              -           0.4
                                                                                                                    0.4           2.1
                                                                                                                                   2.1       (81.0)      recognition of the
Operating profit/(loss) before foreign exchange movements and interest              272.4       (320.3)         (47.9)
                                                                                                                 (47.9)         547.7
                                                                                                                                 547.7     (108.7)       lease liability
Foreign exchange loss                                                              (157.1)         75.2         (81.9)
                                                                                                                 (81.9)          23.4
                                                                                                                                  23.4     (450.0)
Operating profit/(loss) before interest                                             115.3       (245.1)        (129.8)
                                                                                                                (129.8)         571.1
                                                                                                                                 571.1     (122.7)    • Taxation – temporary
- Finance costs                                                                    (921.9)        556.5        (365.4)
                                                                                                                (365.4)        (310.5)
                                                                                                                                (310.5)      (17.7)
                                                                                                                                                         differences relate to
- Finance income                                                                     12.3              -         12.3
                                                                                                                  12.3           10.8
                                                                                                                                  10.8        13.9
Net finance costs                                                                  (909.6)        556.5        (353.1)
                                                                                                                (353.1)        (299.7)
                                                                                                                                (299.7)      (17.8)      IFRS 16
(Loss)/Profit before taxation                                                      (794.3)        311.4        (482.9)
                                                                                                                (482.9)         271.4
                                                                                                                                 271.4     (278.0)
Taxation                                                                            (38.1)        (64.8)       (102.9)
                                                                                                                (102.9)         (81.4)
                                                                                                                                 (81.4)      (26.4)
(Loss)/Profit for the period                                                       (832.4)        246.6        (585.8)
                                                                                                                (585.8)         190.0
                                                                                                                                 190.0     (408.3)

(Loss)/Profit attributable to:
- Owners of the parent                                                             (836.1)        246.6        (589.5)
                                                                                                                (589.5)         195.7
                                                                                                                                 195.7     (401.2)
- Non-controlling interests                                                           3.7              -           3.7
                                                                                                                    3.7          (5.7)
                                                                                                                                  (5.7)      164.9
(Loss)/Profit for the period                                                       (832.4)        246.6        (585.8)
                                                                                                                (585.8)         190.0
                                                                                                                                 190.0     (408.3)
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
Balance Sheet impact
Condensed Consolidated Statement of Financial Position
                                                 DECEMBER
                                                     2018         IFRS 16              2019     JUNE 2019
                                                              AT ADOPTION   OPENING BALANCE
Rm                                                (AUDITED)   ADJUSTMENT          (ADJUSTED)   (REVIEWED)
                                                                                                            •   ROU assets recognised due to
ASSETS                                                                                                          IFRS 16 adoption entry
Non-current assets                               14,165.8      8,530.0           22,695.8      22,086.7
                                                                                                            •   Lease liability raised on a
Property, plant and equipment                     9,109.5               -         9,109.5       8,820.5
                                                                                                                present value basis of future lease
Right-of-use asset                                 537.7       8,530.0            9,067.7       8,571.6
                                                                                                                commitments
Goodwill and other intangible assets              3,656.3               -         3,656.3       3,745.8
Investments and other financial assets             119.2                -           119.2         143.6
                                                                                                            •   Other non-current liabilities and
Deferred taxation                                  743.1                -           743.1         805.2
                                                                                                                provisions decreased to remove
Current assets                                   20,605.2       (118.1)          20,487.1      17,353.9
                                                                                                                the full operating lease smoothing
                                                                                                                liability which is allocated against
Non-current assets classified as held for sale       11.6               -             11.6        166.7
                                                                                                                the ROU asset
Total assets                                     34,782.6      8,411.9           43,194.5      39,607.3
EQUITY AND LIABILITIES
Total equity                                      6,528.6       (227.1)            6,301.5      5,280.3
Non-current liabilities                           3,694.5       8,784.3          12,478.8      11,502.5
Interest-bearing borrowings                       1,606.0               -          1,606.0      2,267.6
Lease liability                                    648.1      10,060.6           10,708.7       9,056.6
Deferred taxation                                    76.7               -             76.7          86.5
Other non-current liabilities and provisions      1,363.7     (1,276.3)               87.4          91.8
Current liabilities                              24,559.5       (145.3)          24,414.2      22,814.5
Total equity and liabilities                     34,782.6       8,411.9          43,194.5      39,607.3
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
Gross profit
                                     Sales                                               margin

                     R43.8bn                                                       19.2%
Like-on-like                  2018: R41.6 billion                                         2018: 19.6%

 Financial
 summary                Trading loss before
                          interest and tax                                           Headline loss
                      (excl restructure costs)                                  (excl restructure costs)
  26-week basis

                        -R1.4m -R550.0m
                         2018: R664.4 million profit                            2018: R283.5 million earnings

                  Like-on-like basis excluding IFRS 16 impact in both periods
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
Our poor performance in summary

Weaker sales growth:               Margin pressure                                                Expenses
                                   (down 36bps*, approx. R160m)                                   (up 110bps*, approx. R900m)

• Continued consumer pressure:     • Greater participation of lower-margin                        • People, property & depreciation
   • GDP -3.2% Q1                    Food & Liquor sales                                            within expectations (75% of total)
   • Unemployment 29%              • Increased customer-led promotional                             apart from employee insourcing
• Low food inflation                 sales mix                                                    • Some pressure from 3.1% new space
• 2nd quarter slow-down, despite   • Slower than expected recovery in our                         • Other expenses higher than
  Easter                             margin-management in Game and                                  expected: security, generators’ diesel
                                     Masscash                                                       and maintenance, bad debts, credit
                                                                                                    card usage, new store pre-opening
                                                                                                    costs, IT support costs
                                                    * As a percentage of sales
                                    Like-on-like basis excluding IFRS 16 impact in both periods
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
Sales by geography and category
             Continued tough trading environment

  Total Group: R43.8 bn                         Group Food &
                                                Liquor sales      h   8.2%         Group
                                                                                   Durables sales   h   2.7%
  SA Sales                                                         Food & Liquor                        Durables

  91.1%                                                            56%                                  44%
  h 4.9%                                                           h 7.9%                               h 1.3%

  Ex-SA Sales                                                      Food & Liquor                        Durables

  8.9%                                                             52%
                                                                    h 14.6%
                                                                                                        48%
                                                                                                        h 8.8%
  h 11.8%      h 6.4%        Constant
                             Currency

             26-week like-on-like basis excluding IFRS 16 impact in both periods
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
Gross profit margin

                                   • Lower sales participation
  Jun 18              Jun 19         of higher-margin Durable
                                     Goods products

19.6%              19.2%           • Increased lower-margin
                                     promotional sales
                                     participation
R8.1 billion                       • Weak margin
                    R8.4 billion
                                     management in Game
                                     and Masscash
                                   • Stock aging in Game
Interim Results Presentation - FOR THE 26 WEEKS ENDED JUNE 2019 - Massmart
Cost pressures
                                                Total expenses grew at 11.8%, comparable expenses at 9.2%

             Depreciation                                 Employment costs                  Occupancy costs                  Other operating expenses

     h 20.3%                                                  h 8.6%                        h 8.7%                         h 19.3%
        h 15.4% COMPARABLE                                    h 7.2% COMPARABLE             h 6.5% COMPARABLE               h 14.3% COMPARABLE

 • Re-assessment of useful lives                        • 46,500 FTEs (8% growth) due       • Net 3.1% trading space       • Increased credit card expenses
   (IFRS) in 2018. Excluding this                         to in-sourced temporary             increase since June ‘18        and security costs (weak economy)
   increase is 9.3%                                       contractors to permanent staff:   • Pressure from increased        R50m
 • Completion of SAP Hybris                               increase to benefits costs          municipal & electricity      • IT system implementations in
   in Makro                                             • Impact of new stores                tariffs including costs of     change management mode: costs
 • Net 16 stores opened since                                                                 generators (load-              expensed no longer capitalised
   June ’18 with space growth                                                                 shedding)                      R50m
   of 3.1%                                                                                                                 • Pre-opening expenses R53.5m
                                                                                                                             (2018: R18.6m): 7 new stores
                                                                                                                             opened (June 2018: 5 new stores)
Like-on-like basis excluding IFRS 16 impact in both periods
Forex, interest and tax

Rm                                                             JUN 2019     JUN 2018    MOVEMENT

                                                                                                   • Currency weaknesses
Foreign exchange loss/(gain)                                   81.9       (23.4)       105.3         in Zambia & Nigeria

                                                                                                   • Increased average levels
Net finance costs                                             353.1       299.7         53.4         of borrowing

                                                                                                   • Impairment of deferred
Tax expense                                                   102.9        81.4         21.5         tax assets and limited
                                                                                                     recognition of further
                                                                                                     deferred tax assets

Like-on-like basis excluding IFRS 16 impact in both periods
Sales performance
                                                Total sales h5.5%. Comparable sales h3.6%

        Massdiscounters                      Masswarehouse                       Massbuild                           Masscash

        R9.4bn                             R13.4bn                          R6.7bn                             R14.3bn
           2018: R9.1bn                        2018: R12.9bn                   2018: R6.4bn                        2018: R13.1bn

          h3.0% SALES                          h3.7% SALES                       h5.0% SALES                      h9.1% SALES

• Product inflation of 0.8%             • Product inflation of 2.9%     • Product inflation of 2.8%         • Product inflation of 3.6%
• Good Food growth in Game (9%):        • Good sales growth in Liquor   • Slow sales growth in SA stores:   • Good Wholesale sales growth
  contributes 20% of total sales          (11.9%)                         negative construction growth in     13.3%, benefitted from inflation
• Ex-SA sales grew 5.8% in Rands        • Durable sales impacted by       3 consecutive quarters            • Retail sales growth 2.9% in very
  and was relatively flat in constant     deflation                     • Good ex-SA growth of 25.5%,         competitive environment
  currencies                            • New Makro store opened in       and 19.2% in constant             • Good ex-SA growth 14.6% and
• Game SA sales up 3.5% and               Cornubia in March ‘19           currencies (new stores)             10.4% in constant currencies
  customer count up 5.5%
Gross margin
                                                    Gross margin % down 36bps

     Massdiscounters                    Masswarehouse                           Massbuild                             Masscash

     R2.2bn                            R2.4bn                              R2.1bn                                 R1.7bn
        2018: R2.2bn                       2018: R2.3bn                       2018: R2.0bn                           2018: R1.6bn

       23.3%     i20bps                 17.5%     i19bps                     31.1%      h23bps                     12.0%      i33bps

• Increased inventory provisions   • Lower sales participation in     • Higher retail contribution driving   • Lower collection of rebates and
• Gen Merch sales pressure with      Gen Merch                          higher margin                          margin support
  higher Food participation        • Stabilising Massfresh trading                                           • Competitive Retail market
                                     taking longer than anticipated
SG&A expenses
                                                  Total SG&A expenses h11.8%. Comparable expenses h9.2%

      Massdiscounters                                           Masswarehouse                  Massbuild                       Masscash

      R2.6bn                                                R2.0bn                         R1.8bn                         R1.9bn
          2018: R2.3bn                                           2018: R1.8bn                2018: R1.7bn                    2018: R1.7bn

      h11.1% EXPENSES                                            h9.0% EXPENSES                h9.4% EXPENSES           h14.4%      EXPENSES

• Net new stores: 8                                        • Net new stores: 1         • Net new stores: 7            • Re-assessment of useful lives
  7 Game: 2 ex-SA, 5 peri-urban SA                           (6.5% space growth)         (1.8% space growth)            (IFRS) in 2018
  (1.3% space growth)                                      • Pre-opening costs         • Pre-opening costs            • Other costs relating to bad
• Employment costs impacted by                               R13.8m (June 2018: R0m)     R32.1m (June 2018: R17.3m)     debts, equipment and credit
  in-sourcing temporary staff                              • Security contractors                                       card costs
• Occupancy costs due to rates and                         • Credit card costs                                        • Employment costs impacted by
  utilities increases and self                                                                                          in-sourcing temporary staff
  generated power costs
• SAP IT project costs, supply chain
  & logistics

  Like-on-like basis excluding IFRS 16 impact in both periods
Divisional performance
                                                              Trading profit before interest and taxation i100%

          Massdiscounters                                       Masswarehouse                                                Massbuild                                                    Masscash

 -R396.1m R336.4m R250.2m -R190.4m
          2018: -R95.3 million                                 2018: R484.7 million                                 2018: R280.5 million                                       2018: -R4.1 million

Like-on-like basis, excluding IFRS 16 impact in both periods
The 'trading profit before interest and tax' above is the amount per the condensed consolidated income statement less the BEE transaction IFRS 2 charge and excludes restructure costs.
Working capital

          57
     Inventory days
                                                  56
                                              Creditor days
                                                                                          10
                                                                                      Debtor days
       i3      days                             i4    days                              no change

                                               R12.6bn
                                               R12.7bn
       R11.1bn
       R11.0bn

                                                                                       R2.4bn
                                                                                       R2.4bn
        2019   2018                            2019   2018                             2019   2018

• Actively driving lower stock levels   • Mix change with higher Food           • Monitoring trade debt carefully
  despite 16 new stores                   purchases (with lower funding days)
Management discipline
                           in a tough environment

Rm                                                                JUN 2019       JUN 2018

                                                                                            • EBITDA down 22.7%
EBITDA 12-month rolling                                        2,648.9        3,429.6
                                                                                            • Net debt below last year
Net debt                                                       7,036.3        7,157.2
                                                                                            • Improved cash utilised in
Total equity                                                   5,280.3        6,021.8         operations despite lower
                                                                                              profitability
Gearing ratio                                                     0.61           0.58
Cash utilised in operations                                   (3,711.0)      (3,891.5)

Like-on-like basis excluding IFRS 16 impact in both periods
02
Operational
  review
Household consumption
               Consumer spending on Durables decreasing as at March 2019 (year-on-year Q1)

                                                                   SERVICES         NON-DURABLES

                                                                   h0.8% h1.0%
                                                                   SEMI-DURABLES    DURABLES

                                                                   h1.8% i1.5%
                                                                                    Source: South African Reserve Bank
Consumer prioritising Food     Consumer delaying spend for                                   Real figures from Q1 2019
over Durables                  promotions and prioritising value
Strategic priorities
            Improve profitability of Massdiscounters & Masscash
                   Drive structurally lower operating costs
Implement a Group DC-services & -network function: reduce cost-to-serve by 1%
                    Invest in online sales and grow Africa
                        Drive VAS customer offerings
                           Responsible business
Fixing our controllables

Game                                           Masscash                             Massfresh
• Weak margin management                       • Weak margin management             • Slower than expected sales
• SAP implementation delay                                                            & margin recovery

• New leadership, incl. Merchandise Director   • New leadership                     • New leadership

• Rebuilding capacity & processes post-2018    • Improving capacity & processes     • SAP system redesigned with improved
  restructure for better margin management       post-2018 restructure for better     business rules
  & control                                      margin management & control
                                                                                    • Improved focus on trading disciplines
• SAP implementation delayed to Q2 2020        • Strong supplier support
  due to concerns at 3rd party System
  Integrator. Engaged constructively, with
  SAP support
Leveraging Group scale for efficiency
                    Group–wide transport, logistics,
                    planning & storage

                    Making good progress in establishing multi-
                    tenanted group Distribution Centre Network,
                    which will enable cost effective availability by
                    leveraging group scale

                    Savings achieved particularly through focus on
                    Final Mile deliveries to customers
                     Objective to reduce cost to serve by 1%

                    Supplier onboarding through Massmart
                    Distribution Network grew by 5%, with further
                    growth planned for H2
Focus on
  omnichannel
  Online sales represents
  0.8% sales participation                  Group online highlights

                                        h 20%                h 36%
Online sales down 14%
• SAP Hybris implementation issues in
  Makro causing system downtime
                                          Basket size        Online traffic growth
• Builders Warehouse:

                                        h 20%                    316
  •   Decreased sales on water
      harvesting equipment post 2018
      Western Cape drought
  •   Positive sales growth in every    Articles available    Unique customer        Builders Click & Collect
      other category                          online          collection points      delivery expanded into Africa
                                                                                     (2 in Botswana) and all Builders
                                                                                     stores in major metros
                                                                                     (21,300 articles available)
SA Retail’s first Whatsapp
chatbot/virtual assistant in Makro
Africa footprint
           Nigeria
Ghana

                                     Uganda
                                                  Kenya             12
                                                                   Countries
                                                                                R3.9bn Sales

                                          Tanzania
                                                                    48
                                                                    Stores
                                                                               242,678
                                                                                 m2 of retail space
                                      Zambia
                                           Malawi

                                                                                    17%
                                                               e
Builders
                                                           i qu
                                                         b
Game                                                   am
                                                  oz                           of total space is ex-SA
Masscash             Namibia                  M
                           Botswana
NEW

                           Lesotho
VAS growth

   A competitive range of
 Financial Services are now
available across all divisions

       h 12%
       growth in sales

h 50%                h 22%                h 16%                h 322%              h293%
 Total money        RCS credit business   RCS loans business     Increase in          Bill payments
  collected                                                    electricity sales   (excl. SABC & RCS)
Private Label
 Continued focus on Group collaboration and sourcing of Private Label
 products to offer customers good quality products at low price points

     Group collaboration focused on reducing product costs to save
                                                                         • New Builders branded
                           customers money                                 products & increased brand
                                                                           exposure sales up 9% and
                                                                           margin up 22%
     FOOD                  GEN MERCH            HOME IMPROVEMENT
                                                                         • Growth in sport continues: new
     21                        54                        37                range of Trojan health
                                                                           equipment sales up 27.1% and
Brands in portfolio       Brands in portfolio      Brands in portfolio     margin up 36.1%

 6.6%                     11.9%                    20.5%
Sales penetration         Sales penetration         Sales penetration
   2018: 6.1%               2018: 11.8%               2018: 19.7%
Key performances

Good liquor growth   Durables demand soft,             Click-and-collect
                      strong market share                in Botswana        Cross collaboration

h 13.6%                    40%                        +2 stores            R100 deals
Increased liquor     Market shares in Large              Focus on            Game & Makro
  participation      Domestic Appliances*               omnichannel

                       * Source: GFK SA (June 2019)
Responsible business

                                                                                                           ENERGY
                                                                                                           SAVING

Achieved R1bn milestone                         Almost 8 million kWh of                    Only retailer in South Africa to
from small manufacturers                        renewable energy generated                 partner with the United Nations
participating in our SDP                                                                   Development Programme
                                                •   Anticipated energy savings of          (UNDP) to promote energy
•   Import substitution focus improves              R20 million as a result of renewable   efficient appliances
    on shelf availability e.g. toilet seats,        energy interventions over the next
    nails and chefware                              five years
                                                                                           •   Major appliances sales growth
                                                                                               of 72.1% at full margin during
                                                                                               promotion
Exceptionally strong consumer awareness
                     Metropolitan consumer intent to shop poll
                      % of consumers who intend
Category                     to shop at Massmart

Black Friday deals                     50%
TVs & electronics                      72%                       Consumer
                                                                 2nd choice
Large appliances                       72%         Consumer
                                                   1st choice
Outdoor & camping                      66%
Small appliances                       64%
Health & fitness                       58%
                                                                      Consumer
Patio & garden                        54%                             2nd choice
Outlook
• Sales growth for the period subsequent to June 2019
    on a like-on-like basis for the 33 weeks to 18 August
    2019 were R55.8bn, representing total sales growth of
    5.0% and comparable sales growth of 3.2%. Estimated
    product inflation of 2.6%.

• Assuming no further deterioration in the SA consumer
    economy for 2019, Massmart expects basic earnings
    per share for Dec 2019 to be at least 50% below last
    year’s of 410.6 cents excl. IFRS 16 and at least 100%
    below incl. IFRS 16

• On the same basis, Massmart expects headline
    earnings per share for Dec 2019 to be at least 50%
    below last year’s of 416.5 cents excl. IFRS 16 and at
    least 100% below incl. IFRS 16

 Any reference to future financial performance included in this document has not been reviewed
 or reported on by the Group’s external auditors. The auditor’s report does not necessarily report
 on all of the information contained in this announcement/financial results. Shareholders are
 therefore advised that in order to obtain a full understanding of the nature of the auditor’s
 engagement they should obtain a copy of the auditor’s report together with the accompanying
 financial information from the issuer’s registered office.
www.massmart.co.za/interimresults2019
03
         Additional
        information

Condensed Consolidated Income Statement
         Tax rate reconciliation
          Cash flow statement
           Capex per category
            Capital expansion
              Store portfolio
  Forecast stores: Jul 2019 – Dec 2022
            Number of shares
Condensed
Consolidated
  Income
 Statement
  Extract from Reviewed
Consolidated Results for the
period ended 30 June 2019
Tax rate reconciliation

                                                                                    JUN 2019     JUN 2018
RM                                                                                (REVIEWED)   (REVIEWED)

Standard tax rate                                                                    28.0         28.0
Non-taxable income and disallowable expenses                                         (0.3)        (0.5)
Assessed losses not utilised                                                        (28.7)          1.9
Other - including foreign tax adjustments                                            (3.8)          0.5
Group tax rate                                                                       (4.8)        29.9

Like-on-like basis excluding IFRS 16 impact in both periods
Cash flow statement

                                                                                       JUN 2019      JUN 2018
RM                                                                                   (ADJUSTED)    (REVIEWED)

Operating cash before working capital movements                                        659.1       1,256.2
Working capital movements                                                           (4,370.1)     (5,147.7)
Cash generated in operations                                                        (3,711.0)     (3,891.5)
Net interest and tax paid                                                            (684.2)       (532.8)
Net investment to maintain operations                                                (318.8)        (274.0)
Free cash flow                                                                      (4,714.0)     (4,698.3)
Dividends paid                                                                       (129.7)       (603.0)
Dividends received                                                                            -       14.0
Investment to expand operations and other net investing activities                   (354.5)        (347.2)
Cash outflow before financing activities                                            (5,198.2)     (5,634.5)

Like-on-like basis excluding IFRS 16 impact in both periods
Capex per category
           Total capex 1.6% of total sales (2018: 1.5%)

                                                                                 Expansionary
                                                 JUN 2019     JUN 2018
                                                                                  investment
RM                                             (REVIEWED)   (REVIEWED)

Land and buildings/leasehold improvements        68.4         92.7
Vehicles                                            0.4       39.9
                                                                                                        18.1%
Fixtures, fittings, plant and equipment          72.3          97.1
Computer hardware                                 71.8           8.6                                         0.1%
Computer software                               164.0       120.6        43.5%
Investment to expand operations                 376.9       358.9                                            19.2%

Land and buildings/leasehold improvements        56.2          54.1
Vehicles                                         33.9          16.9                                19.1%
Fixtures, fittings, plant and equipment         157.0         94.8          Land & buildings/leasehold improvements
Computer hardware                                44.2         46.9          Vehicles
                                                                            Fixtures, fittings, plant & equipment
Computer software                                 27.5         61.3
                                                                            Computer hardware
Investment to maintain operations               318.8        274.0          Computer software
Capital expansion

                        2.0%                                             R 800

                        1.8%
                                                                         R 700
                                                                                 Businesses acquired
                        1.6%
                                                                         R 600
Capex as a % of sales

                        1.4%                                                     Property acquisitions

                                                                         R 500
                        1.2%                                                     Investment to expand operations

                        1.0%                                             R 400
                                                                                 Investment to maintain operations
                        0.8%
                                                                         R 300
                                                                                 Total capex as a % of sales
                        0.6%
                                                                         R 200
                        0.4%
                                                                                 Total capex as a % of sales excluding
                                                                                 business and property acquisitions
                                                                         R 100
                        0.2%
                               JUNE   JUNE   JUNE   JUNE   JUNE   JUNE
                               2014   2015   2016   2017   2018   2019
                        0.0%                                             R0
Store portfolio

 Total        Massdiscounters           Masswarehouse             Massbuild            Masscash

 441                 172                     22                      117                  130
Up from 436         Up from 171             Up from 21              Up from 114        130 in Dec 2018
in Dec 2018         in Dec 2018            in Dec 2018              In Dec 2018

              +3 Game                        +1 Makro         +2 Builders Superstore
  +5             +2 in South Africa             +1 in South      +2 in South Africa
Net opened       +1 in Namibia                  Africa
                                                              +1 Builders Express
              -2 DionWired                                       +1 in South Africa
                 -2 in South Africa
Forecast stores
                                                                            Jul 2019 – Dec 2022

                Total                                   Massdiscounters                        Massbuild                  Masscash

               +27                                                 +6                              +8                       +13
         Up from 441 to 468                                Up from 174 to 182                Up from 117 to 125         Up from 130 to 143

                                                    +6 Game                             +2 Builders Warehouse     +12 Retail
               +20                                     +1 in South Africa                  +1 in South Africa         +12 in South Africa
              South Africa                             +1 in Kenya                         +1 in Kenya
                                                       +2 in Botswana                                              +1 Wholesale
                 +7                                    +1 in Namibia
                                                       +1 in Zambia
                                                                                        +2 Builders Express
                                                                                           +2 in South Africa
                                                                                                                      +1 in Kenya
                  Ex-SA
                                                                                        +3 Builders Superstore
                                                                                           +3 in South Africa
                                                                                       +1 Builders Trade Depot
          +5.6%                                             +3.2%                         +1 in South Africa             +9.8%
       Up from 1,679,524m2
         to 1,773,886m2
                                                          Up from 567,103m2
                                                             to 585,103m2                     +8.1%                     Up from 388,714m2
                                                                                                                          to 426,698m2
                                                                                             Up from 476,582m2
                                                                                               to 514,961m2
This 5.6% increase includes a 10.1% increase in our ex-SA trading space
Number of shares

                                                     ‘000

At Dec 2018                                    217,179.1

Shares issued                                    1,959.7

At Jun 2019                                    219,138.8

Weighted-average at Jun 2019                   218,400.1

Diluted weighted-average at Jun 2019           221,006.5
You can also read